15456 W MORNING GLORY Street, Goodyear, AZ 85338
Overview
Description
Supplements: ... (Read more) EXECUTIVE SUMMARY 7.50% Cap Rate | NN Leased Residential Investment | 5-Year Lease This offering consists of a single-family residence leased to an established care operator under a long-term lease structure. The property is being offered as a real estate investment only. The operating business, license, and care operations are not included in the sale. The tenant has successfully operated at the property for approximately three years and executed a new five-year lease beginning January 12, 2026, providing renewed contractual income stability and built-in rent growth. The property is offered at $825,000, delivering a true 7.50% cap rate based on verified income and actual operating expenses. Income Overview Base Rent: $5,600 per month Annualized Rent: $67,200 Scheduled increases: Year 2: $5,700/month Year 3: $5,800/month Year 4: $5,900/month Year 5: $6,000/month The tenant has paid January, February, and March 2026 under the new lease term, confirming continued operational performance. Operating Expenses (Actual) Insurance: $2,793 Property Taxes (2025): $1,924 HOA: $600 Total Annual Expenses: $5,317 NOI Operating Income (Year 1): $61,883 Investment Highlights Single-tenant residential income property Proven three-year operating history at location Newly executed 5-year lease (January 2026) Contractual annual rent increases True 7.50% cap rate based on actual expenses Low expense structure Predictable cash flow profile Needs-based tenant use Valuation & Underwriting Consideration This asset should be evaluated based on its income performance and lease structure. As a single-family residence leased to an operator, traditional owner-occupied comparable home sales may not fully reflect the investment value of the property. This opportunity is well suited for investors seeking stable yield, limited management intensity, and long-term lease security supported by a needs-based tenant. Buyer to verify all Facts and Figures
Listing Details MLS# 6967518
Location, Tax & Legal
- House Number
- 15456
- Compass
- W
- Street Name
- MORNING GLORY
- St Suffix
- Street
- City/Town Code
- Goodyear
- State/Province
- AZ
- Zip Code
- 85338
- Zip4
- 6907
- County Code
- Maricopa
- Subdivision
- CENTERRA
- Assessor Number
- 500-04-655
- Tax Year
- 2025
- Assessor's Map #
- 4
- Legal Description (Abbrev)
- LOT 393 CENTERRA MCR
- Assessor's Parcel #
- 655
- Add'l Parcels
- No
- Tax Municipality
- Goodyear
- Census Tract
- 61022
- Taxes
- 1924
- Legal
- LOT 393 CENTERRA MCR
- Marketing Name
- NN Leased MF
Contract Info
- Ownership
- Fee Simple
General Property Description
- Lot Size Dimensions
- n/a
- Year Built
- 2005
- Total # of Units
- 6
- # of Buildings
- Yes
- Zoning
- residential
- Elementary School District
- Avondale Elementary District
- High School District
- Agua Fria Union High School District
- Uncvrd Parking Spcs
- 0
Remarks Misc
- Cross Street
- Estrella Parkway/Van Buren St
Legal Info
- Township
- 1N
- Range
- 1W
- Section
- 8
- Lot Number
- 393
Income Expenses
- Gross Annual Sch Inc
- 67200
- Net Operating Income
- 61883
More Information
Showing Notification Methods
- Showing Service
- Aligned Showings
- Text
- Yes
- Yes
- Phone Call
- Yes
Project Type
- 5 - 12 Units
- Yes
- Other (See Remarks)
- Yes
Other Type
- Other (See Remarks)
- Yes
Construction
- Wood Frame
- Yes
Const - Finish
- Painted
- Yes
- Stucco
- Yes
Roofing
- Tile
- Yes
Floors
- Vinyl
- Yes
- Ceramic Tile
- Yes
Sale Includes
- Land & Building
- Yes
- Personal Property
- Yes
Income & Expenses
- Annual Elec Exp
- 0
- Annual Gas Exp
- 0
- Annual Ins Exp
- 2793
- Annual Land Lse Exp
- 0
- Annual Landscape Exp
- 0
- Annual Legal & Acctg
- 0
- Annual Maint Exp
- 0
- Annual Mgmt Exp
- 0
- Annual Trash Exp
- 0
- Annual Wtr/Swr Exp
- 0
- Owner Association
- Yes
- Annual Ownr Asoc Fee
- 600
- Annual Other Expense
- 0
- Operating Exp
- 5317
- Other Income
- 0
- Vacancy Allowance
- 0
- Adjusted Gross Inc
- 67200
- Total Monthly Rental Income
- 5600
Pmt & Rate Info
- Cap Rate
- 7.5
- Equity
- 825000
- Down Payment %
- 0
- Monthly Payments
- 0
- Total Owed
- 0
Lockbox Type
- None
- Yes
Community Features
- Play Area
- Yes
- Other
- Yes
Heating
- Heat Pump
- Yes
- Individual
- Yes
Cooling
- Ceiling Fan(s)
- Yes
- Heat Pump
- Yes
Exterior Amenities
- Landscape Water System
- Yes
- Green Landscaping
- Yes
- Desert Landscaping
- Yes
- Fenced
- Yes
- Curb(s) & Gutter(s)
- Yes
- Cable TV Available
- Yes
- Sidewalk(s)
- Yes
- Patio/Balcony
- Yes
- Security Light(s)
- Yes
Interior Features
- Fire/Smoke Alarm(s)
- Yes
- Mini Blinds
- Yes
- Breakfast Bar
- Yes
Tenant Pays
- Gas
- Yes
- Water
- Yes
- Sewer
- Yes
- Electricity
- Yes
- Trash Collection
- Yes
- Cable TV
- Yes
- Landscaping
- Yes
- Other (See Remarks)
- Yes
Appliances Included
- Dishwasher
- Yes
- Disposal
- Yes
- Microwave
- Yes
- Refrigerator
- Yes
- Built-In Range
- Yes
- W/D Hookup
- Yes
Road Surface Type
- Asphalt
- Yes
Source of Fincl Data
- Owner
- Yes
Road Responsibility
- City Maintained Road
- Yes
Water Source
- City Franchise
- Yes
- Master Meter
- Yes
Sewer
- Sewer - Public
- Yes
Parking Features
- Garage
- Yes
- Paved
- Yes
- Garage Door Opener
- Yes
- Attached Garage
- Yes
Electric
- APS
- Yes
- Master Meter
- Yes
Gas
- SW Gas
- Yes
- Master Meter
- Yes
Owner Pays
- None
- Yes
- See Remarks
- Yes
New Financing
- Cash
- Yes
- Conventional
- Yes
- No Carry
- Yes
- Other (See Remarks)
- Yes
Reports/Disclosures
- Seller Prop Disc Stm
- Yes
- APOD/Backup Avaible
- Yes
- Sch of Personal Prop
- Yes
Environmental
- None
- Yes
Efficiency Units
- Avg Rent
- 0
1 Bedroom Units
- Avg Rent
- 0
2 Bedroom Units
- Avg Rent
- 0
3 Bedrooms Units
- Avg Rent
- 0
4 Bedrooms Units
- Avg Rent
- 0
Property Features
